[MCEHLDG] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[MCEHLDG] MCE HOLDINGS BERHAD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -30.53%
YoY- -48.25%
Quarter Report
Latest QR
Upcoming QR
MCEHLDG's Result
MCEHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 35,772 52,694 56,824 41,020 53,466 71,420 57,232 -7.53%
PBT -642 4,618 6,692 4,154 9,060 14,402 11,136 -
Tax -620 -556 -1,682 -936 -2,842 -3,608 -3,424 -24.77%
NP -1,262 4,062 5,010 3,218 6,218 10,794 7,712 -
-
NP to SH -1,196 3,894 5,010 3,218 6,218 10,794 7,712 -
-
Tax Rate - 12.04% 25.13% 22.53% 31.37% 25.05% 30.75% -
Total Cost 37,034 48,632 51,814 37,802 47,248 60,626 49,520 -4.72%
-
Net Worth 77,518 86,592 84,388 80,449 78,488 78,516 69,748 1.77%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - 8,840 - - - -
Div Payout % - - - 274.73% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 77,518 86,592 84,388 80,449 78,488 78,516 69,748 1.77%
NOSH 44,296 44,406 44,414 44,203 43,604 39,654 39,630 1.87%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin -3.53% 7.71% 8.82% 7.84% 11.63% 15.11% 13.47% -
ROE -1.54% 4.50% 5.94% 4.00% 7.92% 13.75% 11.06% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 80.76 118.66 127.94 92.80 122.62 180.10 144.42 -9.22%
EPS -2.70 8.76 11.28 7.28 14.26 27.22 19.46 -
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.75 1.95 1.90 1.82 1.80 1.98 1.76 -0.09%
Adjusted Per Share Value based on latest NOSH - 44,215
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 28.95 42.64 45.98 33.19 43.26 57.79 46.31 -7.52%
EPS -0.97 3.15 4.05 2.60 5.03 8.73 6.24 -
DPS 0.00 0.00 0.00 7.15 0.00 0.00 0.00 -
NAPS 0.6273 0.7007 0.6828 0.651 0.6351 0.6353 0.5644 1.77%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.02 1.22 1.32 1.68 1.92 2.35 1.97 -
P/RPS 1.26 1.03 1.03 1.81 1.57 1.30 1.36 -1.26%
P/EPS -37.78 13.91 11.70 23.08 13.46 8.63 10.12 -
EY -2.65 7.19 8.55 4.33 7.43 11.58 9.88 -
DY 0.00 0.00 0.00 11.90 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.69 0.92 1.07 1.19 1.12 -10.38%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 29/03/07 30/03/06 31/03/05 30/03/04 27/03/03 29/03/02 29/03/01 -
Price 1.30 1.10 1.20 1.63 1.66 2.18 1.36 -
P/RPS 1.61 0.93 0.94 1.76 1.35 1.21 0.94 9.37%
P/EPS -48.15 12.54 10.64 22.39 11.64 8.01 6.99 -
EY -2.08 7.97 9.40 4.47 8.59 12.49 14.31 -
DY 0.00 0.00 0.00 12.27 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.63 0.90 0.92 1.10 0.77 -0.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment